Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. GN Store Nord A/S
  6. Financials
    GN   DK0010272632

GN STORE NORD A/S

(GN)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 32 25840 40762 75874 052--
Entreprise Value (EV)1 35 49245 71066 95678 92878 95278 546
P/E ratio 26,6x28,5x50,6x33,5x27,2x23,4x
Yield 0,55%0,46%0,30%0,40%0,49%0,54%
Capitalization / Revenue 3,04x3,21x4,67x4,40x3,95x3,58x
EV / Revenue 3,35x3,64x4,98x4,69x4,21x3,80x
EV / EBITDA 16,5x16,9x29,3x20,5x17,6x15,8x
Price to Book 6,33x8,33x12,1x13,8x12,1x10,1x
Nbr of stocks (in thousands) 132 586128 972128 813128 921--
Reference price (DKK) 243313487574574574
Announcement Date 02/27/201902/05/202002/11/2021---
1 DKK in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 10 60712 57413 44916 82318 74520 669
EBITDA1 2 1482 7012 2843 8444 4814 965
Operating profit (EBIT)1 1 8012 0231 6273 0583 6244 113
Operating Margin 17,0%16,1%12,1%18,2%19,3%19,9%
Pre-Tax Profit (EBT)1 1 6061 9131 6122 8263 3863 890
Net income1 1 2411 4541 2522 1942 6193 004
Net margin 11,7%11,6%9,31%13,0%14,0%14,5%
EPS2 9,1311,09,6317,121,124,5
Dividend per Share2 1,351,451,452,322,833,11
Announcement Date 02/27/201902/05/202002/11/2021---
1 DKK in Million
2 DKK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 3 7394 0844 1104 1104 1614 551
EBITDA1 9108398588259381 167
Operating profit (EBIT)1 712692712696767918
Operating Margin 19,0%16,9%17,3%16,9%18,4%20,2%
Pre-Tax Profit (EBT)1 801657612608710951
Net income1 616527474527617725
Net margin 16,5%12,9%11,5%12,8%14,8%15,9%
EPS2 4,744,053,613,724,475,72
Dividend per Share ------
Announcement Date 11/11/202002/11/202105/06/2021---
1 DKK in Million
2 DKK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 3 2345 3034 1984 8764 9004 494
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,51x1,96x1,84x1,27x1,09x0,91x
Free Cash Flow1 1 3481 2961 8651 8452 2702 634
ROE (Net Profit / Equities) 25,2%29,6%25,0%43,1%46,0%44,1%
Shareholders' equity1 4 9244 9185 0135 0925 6956 815
ROA (Net Profit / Asset) 10,1%9,90%7,50%12,9%14,4%15,0%
Assets1 12 33814 68716 68217 06018 23020 017
Book Value Per Share2 38,437,640,141,647,556,6
Cash Flow per Share2 15,316,724,721,626,931,2
Capex1 7249471 0931 2131 3421 439
Capex / Sales 6,83%7,53%8,13%7,21%7,16%6,96%
Announcement Date 02/27/201902/05/202002/11/2021---
1 DKK in Million
2 DKK
Key data
Capitalization (DKK) 74 052 104 073
Capitalization (USD) 11 758 576 383
Net sales (DKK) 13 449 000 000
Net sales (USD) 2 135 445 669
Number of employees 6 736
Sales / Employee (DKK) 1 996 586
Sales / Employee (USD) 317 020
Free-Float 90,9%
Free-Float capitalization (DKK) 67 339 897 994
Free-Float capitalization (USD) 10 692 759 431
Avg. Exchange 20 sessions (DKK) 161 764 739
Avg. Exchange 20 sessions (USD) 25 685 167
Average Daily Capital Traded 0,22%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA